KINDER MORGAN INC
For the period ended Sep 30, 2024. Filed Oct 18, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Oct 18, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Non-GAAP Financial Measures
Reconciliations from Net Income Attributable to Kinder Morgan, Inc.
| Three Months EndedSeptember 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (In millions, except per share amounts) | ||||
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Kinder Morgan, Inc. | ||||
| Net income attributable to Kinder Morgan, Inc. | $625 | $532 | $1,946 | $1,797 |
| Certain Items(a) | ||||
| Change in fair value of derivative contracts | (20) | 37 | 32 | (93) |
| (Gain) loss on divestitures and impairment, net | — | — | (70) | 67 |
| Income tax Certain Items | (49) | (7) | (48) | 6 |
| Other | 1 | — | 3 | — |
| Total Certain Items | (68) | 30 | (83) | (20) |
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $557 | $562 | $1,863 | $1,777 |
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Common Stock | ||||
| Net income attributable to Kinder Morgan, Inc. | $625 | $532 | $1,946 | $1,797 |
| Total Certain Items(b) | (68) | 30 | (83) | (20) |
| Net income allocated to participating securities(c) | (4) | (4) | (11) | (11) |
| Other(d) | — | (1) | 1 | — |
| Adjusted Net Income Attributable to Common Stock | $553 | $557 | $1,853 | $1,766 |
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to DCF | ||||
| Net income attributable to Kinder Morgan, Inc. | $625 | $532 | $1,946 | $1,797 |
| Total Certain Items(b) | (68) | 30 | (83) | (20) |
| DD&A | 587 | 561 | 1,758 | 1,683 |
| Amortization of excess cost of equity investments | 12 | 18 | 37 | 54 |
| Income tax expense(e) | 162 | 152 | 538 | 503 |
| Cash taxes | (14) | (1) | (25) | (10) |
| Sustaining capital expenditures(f) | (270) | (242) | (680) | (593) |
| Amounts from joint ventures | ||||
| Unconsolidated joint venture DD&A | 99 | 80 | 271 | 241 |
| Remove consolidated joint venture partners’ DD&A | (16) | (16) | (47) | (47) |
| Unconsolidated joint venture income tax expense(g)(h) | 17 | 24 | 58 | 70 |
| Unconsolidated joint venture cash taxes(g) | (6) | (21) | (59) | (73) |
| Unconsolidated joint venture sustaining capital expenditures | (43) | (43) | (132) | (118) |
| Remove consolidated joint venture partners’ sustaining capital expenditures | 2 | 2 | 7 | 6 |
| Other items(i) | 9 | 18 | 29 | 51 |
| DCF | $1,096 | $1,094 | $3,618 | $3,544 |
| Basic weighted average shares outstanding | 2,221 | 2,230 | 2,220 | 2,238 |
| Adjusted EPS | $0.25 | $0.25 | $0.83 | $0.79 |
| Weighted average shares outstanding for dividends(j) | 2,235 | 2,244 | 2,233 | 2,251 |
| DCF per share | $0.49 | $0.49 | $1.62 | $1.57 |
| Declared dividends per share | $0.2875 | $0.2825 | $0.8625 | $0.8475 |
(a)See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(b)See “—Non-GAAP Financial Measures—Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted Net Income Attributable to Kinder Morgan, Inc.” for a detailed listing.
(c)Net income allocated to common stock and participating securities is based on the amount of dividends paid in the current period plus an allocation of the undistributed earnings or excess distributions over earnings to the extent that each security participates in earnings or excess distributions over earnings, as applicable.
(d)Adjusted net income in excess of distributions for participating securities.
(e)To avoid duplication, adjustments for income tax expense for the periods ended September 30, 2024 and 2023 exclude $(49) million and$(7) million for the three-month periods, respectively, and $(48) million and $6 million for the nine-month periods, respectively, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(f)Net of a $14 million insurance reimbursement in both the three and nine-month periods ended September 30, 2024 for a sustaining capital expenditure project.
(g)Associated with our Citrus, NGPL Holdings and Products (SE) Pipe Line equity investments.
(h)Includes the tax provision on Certain Items recognized by the investees that are taxable entities. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(i)Includes non-cash pension expense, non-cash compensation associated with our restricted stock program and pension contributions.
(j)Includes restricted stock awards that participate in dividends.
| Three Months EndedSeptember 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (In millions) | ||||
| Reconciliation of Net Income Attributable to Kinder Morgan, Inc. to Adjusted EBITDA | ||||
| Net income attributable to Kinder Morgan, Inc. | $625 | $532 | $1,946 | $1,797 |
| Certain Items(a) | ||||
| Change in fair value of derivative contracts | (20) | 37 | 32 | (93) |
| (Gain) loss on divestitures and impairment, net | — | — | (70) | 67 |
| Income tax Certain Items | (49) | (7) | (48) | 6 |
| Other | 1 | — | 3 | — |
| Total Certain Items | (68) | 30 | (83) | (20) |
| DD&A | 587 | 561 | 1,758 | 1,683 |
| Amortization of excess cost of equity investments | 12 | 18 | 37 | 54 |
| Income tax expense(b) | 162 | 152 | 538 | 503 |
| Interest, net(c) | 462 | 454 | 1,397 | 1,355 |
| Amounts from joint ventures | ||||
| Unconsolidated joint venture DD&A | 99 | 80 | 271 | 241 |
| Remove consolidated joint venture partners’ DD&A | (16) | (16) | (47) | (47) |
| Unconsolidated joint venture income tax expense(d) | 17 | 24 | 58 | 70 |
| Adjusted EBITDA | $1,880 | $1,835 | $5,875 | $5,636 |
(a)See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(b)To avoid duplication, adjustments for income tax expense for the periods ended September 30, 2024 and 2023 exclude $(49) million and $(7) million for the three-month periods, respectively, and $(48) million and $6 million for the nine-month periods, respectively, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items” above.
(c)To avoid duplication, adjustments for interest, net for the periods ended September 30, 2024 and 2023 exclude $4 million and $3 million for the three-month periods, respectively, and $5 million and $(10) million for the nine-month periods, respectively, which amounts are already included within “Certain Items.” See table included in “—Overview—Non-GAAP Financial Measures—Certain Items,” above.
(d)Includes that tax provision on Certain Items recognized by the investees that are taxable entities associated with our Citrus, NGPL Holdings and Products (SE) Pipe Line equity investments. The impact of KMI’s income tax provision on Certain Items affecting earnings from equity investments is included within “Certain Items” above.
Below is a discussion of significant changes in our Adjusted Net Income Attributable to Kinder Morgan, Inc., DCF and Adjusted EBITDA:
| Three Months EndedSeptember 30, · Nine Months Ended September 30, | |||||
|---|---|---|---|---|---|
| 2024 · 2023 · 2024 · 2023 | |||||
| (In millions) | |||||
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $557 | $562 | $1,863 | $1,777 | |
| DCF | 1,096 | 1,094 | 3,618 | 3,544 | |
| Adjusted EBITDA | 1,880 | 1,835 | 5,875 | 5,636 | |
| Change from prior period | Increase/(Decrease) | ||||
| Adjusted Net Income Attributable to Kinder Morgan, Inc. | $(5) | $86 | |||
| DCF | $2 | $74 | |||
| Adjusted EBITDA | $45 | $239 | |||
Adjusted Net Income Attributable to Kinder Morgan, Inc. decreased $5 million and increased $86 million for the three and nine months ended September 30, 2024, respectively, as compared to the respective prior year periods. The changes resulted primarily from unfavorable earnings in our Products Pipelines business segment only in the three-month period, and our CO 2 business segment offset, more significantly in the nine-month period, by favorable earnings in our Natural Gas Pipelines and Terminals business segments, and in the nine-month period, in our Products Pipelines business segment, all of which were also primary drivers of the increases in DCF of$2 million and $74 million, respectively, and the increases in Adjusted EBITDA of$45 million and $239 million, respectively. The three and nine-month period increases in DCF were also unfavorably impacted by an increase in sustaining capital expenditures.
General and Administrative and Corporate Charges
| Three Months EndedSeptember 30, · Nine Months Ended September 30, | |||||
|---|---|---|---|---|---|
| 2024 · 2023 · 2024 · 2023 | |||||
| (In millions) | |||||
| General and administrative | $(176) | $(162) | $(530) | $(497) | |
| Corporate charges | (5) | (14) | (15) | (37) | |
| Certain Items(a) | 1 | — | 3 | — | |
| General and administrative and corporate charges | $(180) | $(176) | $(542) | $(534) | |
| Change from prior period | Earnings increase/(decrease) | ||||
| General and administrative | $(14) | $(33) | |||
| Corporate charges | 9 | 22 | |||
| Total | $(5) | $(11) | |||
(a)See “—Overview—Non-GAAP Financial Measures—Certain Items” above.
General and administrative expenses increased $14 million and $33 million, and corporate charges decreased $9 million and $22 million for the three and nine months ended September 30, 2024, respectively, when compared with the respective prior year periods. The combined changes for the three and nine-month periods include $13 million and $29 million, respectively, consisting of higher labor and benefit-related costs, higher legal costs and higher corporate development costs, offset by lower pension costs of $9 million and $22 million, respectively. In addition, the combined changes described above includes $1 million and $3 million of costs for the three-month and nine-month 2024 periods, respectively, which we treated as Certain Items.
Reconciliation of Segment EBDA to Adjusted Segment EBDA
| Three Months EndedSeptember 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| (In millions) | ||||
| Segment EBDA(a) | ||||
| Natural Gas Pipelines Segment EBDA | $1,294 | $1,179 | $4,035 | $3,929 |
| Certain Items(b) | ||||
| Change in fair value of derivative contracts | (14) | 20 | 29 | (99) |
| Gain on divestiture | — | — | (29) | — |
| Natural Gas Pipelines Adjusted Segment EBDA | $1,280 | $1,199 | $4,035 | $3,830 |
| Products Pipelines Segment EBDA | $278 | $311 | $871 | $780 |
| Certain Items(b) | ||||
| Change in fair value of derivative contracts | (1) | 2 | — | 3 |
| Loss on impairment | — | — | — | 67 |
| Products Pipelines Adjusted Segment EBDA | $277 | $313 | $871 | $850 |
| Terminals Segment EBDA | $268 | $259 | $818 | $774 |
| Certain Items(b) | ||||
| Change in fair value of derivative contracts | (1) | — | (1) | — |
| Terminals Adjusted Segment EBDA | $267 | $259 | $817 | $774 |
| CO2 Segment EBDA | $170 | $163 | $534 | $510 |
| Certain Items(b) | ||||
| Change in fair value of derivative contracts | (8) | 12 | (1) | 13 |
| Gain on divestitures | — | — | (41) | — |
| CO2 Adjusted Segment EBDA | $162 | $175 | $492 | $523 |
(a)Includes revenues; earnings from equity investments; operating expenses; (loss) gain on divestitures, net; other income; net, and other, net. Operating expenses include costs of sales, operations and maintenance expenses, and taxes, other than income taxes. See “—Overview—GAAP Financial Measures” above.
(b)See “—Overview—Non-GAAP Financial Measures—Certain Items” above.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.